x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934 for the quarterly period ended September 30,
2007.
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT for
the transition period from _______ to
_______.
|
Nevada
|
|
20-5717448
|
(State
or other jurisdiction of incorporation or organization)
|
|
(IRS
Employer Identification No.)
|
Page
|
||
PART
I - Financial Information
|
||
Item
1.
|
Financial
Statements
|
|
Condensed
Consolidated Balance Sheet
as of September 30, 2007 |
2
|
|
Condensed
Consolidated Statements of Operations
For the Three Months Ended September 30 2007 and 2006 |
3
|
|
Condensed
Consolidated Statements of Cash Flows
for the Three Months Ended September 30, 2007 and 2006 |
4
|
|
Notes
to Condensed Consolidated Financial Statements
|
5
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations.
|
10
|
Item
3.
|
Controls
and Procedures
|
23
|
Part II - Other Information |
24
|
|
Item
1
|
Legal
Proceedings
|
24
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
25
|
Item
3
|
Defaults
upon Senior Securities
|
26
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
26
|
Item
5
|
Other
Information
|
26
|
Item
6.
|
Exhibits
|
26
|
ASSETS
|
||||
|
||||
Current
Assets
|
||||
Cash
|
$
|
65,856
|
||
Accounts
receivable
|
37,110
|
|||
Inventories
|
0
|
|||
Notes
receivable, related party
|
39,411
|
|||
Prepaid
expenses
|
47,912
|
|||
|
||||
Total
current assets
|
190,289
|
|||
|
||||
Property
and equipment, net
|
4,443
|
|||
|
||||
Other
Assets
|
||||
Other
|
1,000
|
|||
|
||||
Total
Other Assets
|
1,000
|
|||
|
||||
$
|
195,732
|
|||
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
|
||||
Current
liabilities
|
||||
Accounts
payable
|
$
|
491,283
|
||
Interest
payable, stockholders
|
1,793,871
|
|||
Notes
payable, stockholders, current portion
|
875,000
|
|||
Callable
secured convertible notes, current portion
|
4,014,481
|
|||
Deferred
revenue
|
10,006
|
|||
Liquidated
damages payable
|
3,211,306
|
|||
Accrued
expenses and other current liabilities
|
1,276,690
|
|||
|
||||
Total
current liabilities
|
11,672,636
|
|||
|
||||
Long-term
liabilities
|
||||
Notes
payable, stockholders
|
||||
Notes
payable, stockholders, convertible debt, net of imputed interest
of
$593,331
|
213,578
|
|||
Callable
secured convertible notes, less current portion
|
3,946,954
|
|||
|
||||
Total long-term liabilities
|
4,160,532
|
|||
|
||||
Commitments
and contingencies
|
||||
|
||||
Stockholders'
deficit
|
||||
Preferred
stock, Series A, $.0001 par value; authorized 5,000,000 shares, 2,002,750
issued and outstanding (aggregate liquidation preference of $3,004,125)
and preferred stock, Series B, $.0001 par value; 2,444,444 shares
authorized, issued and outstanding (aggregate liquidation preference
$2,200,000) and preferred stock, Series D, $.01 par value; authorized
10,000 shares authorized, issued and outstanding (aggregate liquidation
preference $1,989,200)
|
545
|
|||
Common
stock, $.0001 par value, authorized 8,500,000,000 shares, 100,415,389
issued and outstanding
|
10,042
|
|||
Additional
paid-in capital
|
10,859,620
|
|||
Accumulated
deficit
|
(26,507,643
|
)
|
||
|
||||
Total
stockholders' deficit
|
(15,637,436
|
)
|
||
|
||||
$
|
195,732
|
|
YTD
2007
|
3rd
Qtr
2007 |
YTD
2006
|
3rd
Qtr
2006 |
|||||||||
|
|
|
|
|
|||||||||
Sales
|
$
|
182,940
|
$
|
54,843
|
$
|
380,344
|
$
|
110,806
|
|||||
|
|||||||||||||
Cost
of sales
|
30,095
|
7,206
|
56,912
|
25,915
|
|||||||||
|
|||||||||||||
Gross
profit
|
152,845
|
47,637
|
323,432
|
84,891
|
|||||||||
|
|||||||||||||
Selling,
general and administrative
|
1,522,182
|
484,294
|
1,729,660
|
510,351
|
|||||||||
Research
and development
|
62,930
|
(4,760
|
)
|
-
|
|||||||||
|
|||||||||||||
Loss
from operations
|
(1,432,268
|
)
|
(431,898
|
)
|
(1,406,228
|
)
|
(425,460
|
)
|
|||||
|
|||||||||||||
Interest
expense
|
689,499
|
241,887
|
693,720
|
232,326
|
|||||||||
Bad
Debt expense
|
3,822
|
3,822
|
-
|
-
|
|||||||||
|
|||||||||||||
Loss
from Operation
|
(2,125,588
|
)
|
(677,606
|
)
|
(2,099,948
|
)
|
(657,786
|
)
|
|||||
|
|||||||||||||
Liquidated
Damages
|
1,219,717
|
589,147
|
867,234
|
315,718
|
|||||||||
|
|||||||||||||
Net
loss applicable to common stockholders
|
$
|
(3,345,305
|
)
|
$
|
(1,266,753
|
)
|
$
|
(2,967,182
|
)
|
$
|
(973,504
|
)
|
|
|
|||||||||||||
Basic
and diluted loss per common share
|
$
|
(0.08
|
)
|
$
|
(0.02
|
)
|
$
|
(0.08
|
)
|
$
|
(0.03
|
)
|
|
|
|||||||||||||
Weighted
average number of common shares outstanding
|
44,313,182
|
76,899,891
|
35,031,948
|
37,927,676
|
Nine
months ended September 30, 2007
|
2007
|
2006
|
|||||
|
|
|
|||||
Cash
flows from operating activities
|
|||||||
|
|||||||
Net
loss
|
($3,345,305
|
)
|
($2,967,182
|
)
|
|||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Allowance
for returns and doubtful accounts
|
-
|
20,000
|
|||||
Depreciation
and amortization
|
11,010
|
310,462
|
|||||
Interest
payable, stockholders
|
606,783
|
(58,043
|
)
|
||||
Liquidated
damages payable
|
1,219,719
|
867,234
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
30,829
|
(30,394
|
)
|
||||
Inventories
|
-
|
18,093
|
|||||
Prepaid
expenses
|
21,197
|
4,711
|
|||||
Accounts
payable
|
110,032
|
(128,412
|
)
|
||||
Accrued
expenses and other current liabilities
|
3,474
|
589,539
|
|||||
Deferred
Revenue
|
(84,277
|
)
|
(188,009
|
)
|
|||
Other
Assets
|
(14,162
|
)
|
31,223
|
||||
Net
cash used in operating activities
|
(1,440,700
|
)
|
(1,530,778
|
)
|
|||
|
|||||||
Principal
repayments of notes payable
|
-
|
-
|
|||||
Proceeds
from notes payable, convertible debt
|
1,400,000
|
1,530,000
|
|||||
|
|||||||
Net
cash provided by financing activities
|
1,400,000
|
1,530,000
|
|||||
|
|||||||
Net
increase / (decrease) in cash
|
(40,700
|
)
|
(779
|
)
|
|||
|
|||||||
Cash,
beginning of period
|
106,556
|
67,060
|
|||||
|
|||||||
Cash,
end of period
|
$
|
65,856
|
$
|
66,281
|
|||
|
|||||||
Supplemental
disclosure of cash flow information,
|
|||||||
Cash
paid during the period for interest
|
-
|
33,995
|
|||||
|
|||||||
Non-cash
financing activity
|
1.
|
LOSS
PER COMMON SHARE
|
2.
|
STOCK-BASED
COMPENSATION
|
3.
|
GOING
CONCERN
|
4.
|
ACCRUED
EXPENSES AND OTHER CURRENT
LIABILITIES
|
Accrued
expenses and other current liabilities:
|
||||
Sales
Taxes Payable
|
$
|
106,524
|
||
Accrued
Paid-Time-Off (PTO) Pay
|
13,903
|
|||
PR
Taxes Payable
|
395,829
|
|||
Accrued
Employee Compensation
|
46,135
|
|||
Accrued
Commissions
|
110,526
|
|||
Accrued
Officer's Compensation
|
25,845
|
|||
Other
Accrued Expense
|
478,432
|
|||
Accrued
Interest Other
|
63,391
|
|||
IRS
Payment Plan
|
36,107
|
|||
TOTAL
|
$
|
1,276,690
|
5.
|
NOTES
PAYABLE, STOCKHOLDERS
|
Notes
payable, stockholders:
|
||||
Notes
payable interest bearing interest at 8% and due in May
2007
|
$
|
875,000
|
||
Non-interest
bearing convertible notes payable, net of interest imputed at 15%
per
annum of $593,331
|
213,578
|
|||
1,088,578
|
||||
Less:
current portion
|
(875,000
|
)
|
||
Long-term
portion
|
$
|
213,578
|
6. |
COMMITMENTS
AND CONTINGENCIES
|
Callable
Secured Convertible Notes
|
||||
Calable
secured convertible notes bear interest at a rate ranging from 8%
to 12%
(weighted average 10.22%) and are due at various dates from April
2006 to
December 15, 2009. The notes are secured by the company's
assets.
|
$
|
7,961,435
|
||
Less:
Current position
|
4,014,481
|
|||
$
|
3,946,954
|
7.
|
RELATED
PARTY TRANSACTIONS
|
8. |
SUBSEQUENT
EVENTS
|
·
|
Marketing
and Selling;
|
·
|
General
and Administrative; and
|
·
|
Development
& Operations.
|
Revenues:
|
2007
|
2006
|
$
Change |
%
Change |
|||||||||
WebDA
|
$
|
20,550
|
$
|
0
|
$
|
20,550
|
|||||||
Software
license and system installation
|
1,500
|
9,720
|
(8,220
|
) |
-85
|
%
|
|||||||
Support
& maintenance
|
32,793
|
97,086
|
(64,293
|
) |
-66
|
%
|
|||||||
Services
|
0
|
4,000
|
(4,000
|
)
|
-100
|
%
|
|||||||
Total
revenues
|
$
|
54,843
|
$
|
110,806
|
$
|
(55,963
|
) |
-51
|
%
|
Cost
of Sales:
|
Q3
2007
|
Q3
2006
|
Q3
2007
|
Q3
2006
|
||||||||||||
Dollars
|
Dollars
|
%
of
Revenues
|
%
of
Revenues
|
%
Change
|
||||||||||||
Hardware
components
|
$
|
3,437
|
$
|
7,350
|
48
|
%
|
28
|
%
|
19
|
%
|
||||||
Client
software & licensing
|
2,000
|
6,022
|
28
|
%
|
23
|
%
|
5
|
%
|
||||||||
Distribution
fees
|
0
|
951
|
0
|
%
|
4
|
%
|
-4
|
%
|
||||||||
Subcontractors
|
0
|
875
|
0
|
%
|
3
|
%
|
-3
|
%
|
||||||||
Misc.
installation costs
|
274
|
0
|
4
|
%
|
0
|
%
|
4
|
%
|
||||||||
Installations/travel
|
0
|
0
|
0
|
%
|
0
|
%
|
0
|
%
|
||||||||
Repairs
|
0
|
0
|
0
|
%
|
0
|
%
|
0
|
%
|
||||||||
Shipping
|
170
|
0
|
2
|
%
|
0
|
%
|
2
|
%
|
||||||||
Labor
|
1,325
|
1,675
|
18
|
%
|
6
|
%
|
12
|
%
|
||||||||
Inventory
adjustment
|
0
|
9,043
|
0
|
%
|
35
|
%
|
-35
|
%
|
||||||||
Total
cost of sales
|
$
|
7,206
|
$
|
25,916
|
||||||||||||
Total
cost of sales % of revenue
|
13.14
|
%
|
20.60
|
%
|
-7.46
|
%
|
Debt
liability summary table:
|
||||
Current
Debt liabilities
|
||||
Interest
payable, stockholders
|
$
|
1,793,871
|
||
Notes
payable, stockholder, current position
|
875,000
|
|||
Callable
secured convertible notes, current portion
|
4,014,481
|
|||
Total
debt current liabilities
|
$
|
6,683,352
|
||
Long-term
debt liabilities
|
||||
Notes
payable, stockholders, convertible debt, net of deferred interest
of
$601,144
|
$
|
213,578
|
||
Callable
secured convertible notes
|
3,946,954
|
|||
Total
long-term debt liabilities
|
$
|
4,160,532
|
·
|
accrued
salary in the amount of $781,369;
|
·
|
a
bridge loan in the amount of
$262,000;
|
·
|
a
bridge loan in the amount of
$360,000;
|
·
|
auto
allowance payable in the amount of $25,600;
and
|
·
|
accrued
interest in the amount of $370,299.
|
·
|
Conversion
price $1.50;
|
|
·
|
expected
volatility of 0%;
|
|
·
|
expected
dividend yield rate of 0%;
|
|
·
|
expected
life of 5 years; and
|
|
·
|
a
risk-free interest rate of 4.91% for the period ended June 30,
2002.
|
o
|
On
December 15, 2006, the Investors purchased $250,000 in December 2006
Notes
and received December 2006 Warrants to purchase 1,388,500 shares
of the
Company’s common stock
|
o
|
On
January 16, 2007 the Investors purchased $150,000 in December 2006
Notes
and received December 2006 Warrants to purchase 850,000 shares of
the
Company’s common stock
|
o
|
On
February 12, 2007 the Investors purchased $150,000 in December 2006
Notes
and received December 2006 Warrants to purchase 850,000 shares of
the
Company’s common stock
|
o
|
On
March 15, 2007 the Investors purchased $150,000 in December 2006
Notes and
received December 2006 Warrants to purchase 850,000 shares of the
Company’s common stock
|
o
|
On
April 13, 2007 the Investors purchased $150,000 in December 2006
Notes and
received December 2006 Warrants to purchase 850,000 shares of the
Company’s common stock
|
o
|
On
May 11, 2007 the Investors purchased $50,000 in December 2006 Notes
and
received December 2006 Warrants to purchase 283,333 shares of the
Company’s common stock
|
o
|
On
May 30. 2007 the Investors purchased $150,000 in May 2007 Notes and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
o
|
On
June 20. 2007 the Investors purchased $150,000 in May 2007 Notes
and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
o
|
On
July 25. 2007 the Investors purchased $150,000 in May 2007 Notes
and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
o
|
On
August 31. 2007 the Investors purchased $150,000 in May 2007 Notes
and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
o
|
On
September 21. 2007 the Investors purchased $150,000 in May 2007 Notes
and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
o
|
On
October 11. 2007 the Investors purchased $150,000 in May 2007 Notes
and
received May 2007 Warrants to purchase 850,000 shares of the Company’s
common stock
|
31.1
|
Certification
of Chief Executive and Financial Officer pursuant to Section 302
of the
Sarbanes-Oxley Act of 2002.
|
32.1
|
Certification
of Chief Executive and Financial Officer pursuant to Section 906
of the
Sarbanes-Oxley Act of 2002, 18 U.S.C.
1350.
|
BY:
|
/s/
Steven E. Humphries
|
Name:
|
Steven
E. Humphries,
|
Title:
|
President
and Chief Executive Officer
(principal
executive officer)
|
BY:
|
/s/
David L. Wange
|
Name: |
David
L. Wange
|
Title: |
Chief
Financial Officer (principal
financial officer)
|